[AXREIT] YoY Cumulative Quarter Result on 30-Sep-2014 [#3]

Stock
[AXREIT] AXIS REITS
Announcement Date
20-Oct-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 90.56%
YoY- 3.0%
Quarter Report
Latest QR
Upcoming QR
AXREIT's Result
AXREIT's Financial Summary
View:
Show?
Cumulative Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 126,328 124,973 123,813 103,802 105,787 97,967 84,927 6.83%
PBT 78,471 98,026 79,686 84,372 81,913 59,726 49,023 8.14%
Tax 0 0 -73 0 0 0 52 -
NP 78,471 98,026 79,613 84,372 81,913 59,726 49,075 8.12%
-
NP to SH 78,471 98,026 79,613 84,372 81,913 59,726 49,075 8.12%
-
Tax Rate 0.00% 0.00% 0.09% 0.00% 0.00% 0.00% -0.11% -
Total Cost 47,857 26,947 44,200 19,430 23,874 38,241 35,852 4.92%
-
Net Worth 1,400,475 1,386,682 1,352,106 1,046,998 1,010,092 960,063 750,930 10.93%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div 69,846 67,737 116,079 72,120 63,150 58,999 - -
Div Payout % 89.01% 69.10% 145.80% 85.48% 77.09% 98.78% - -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 1,400,475 1,386,682 1,352,106 1,046,998 1,010,092 960,063 750,930 10.93%
NOSH 1,105,173 1,101,415 1,095,089 462,312 457,614 453,844 375,765 19.67%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 62.12% 78.44% 64.30% 81.28% 77.43% 60.97% 57.78% -
ROE 5.60% 7.07% 5.89% 8.06% 8.11% 6.22% 6.54% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 11.43 11.35 11.31 22.45 23.12 21.59 22.60 -10.73%
EPS 7.10 8.90 7.27 18.25 17.90 13.16 13.06 -9.65%
DPS 6.32 6.15 10.60 15.60 13.80 13.00 0.00 -
NAPS 1.2672 1.259 1.2347 2.2647 2.2073 2.1154 1.9984 -7.30%
Adjusted Per Share Value based on latest NOSH - 463,537
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 7.23 7.15 7.09 5.94 6.05 5.61 4.86 6.83%
EPS 4.49 5.61 4.56 4.83 4.69 3.42 2.81 8.11%
DPS 4.00 3.88 6.64 4.13 3.61 3.38 0.00 -
NAPS 0.8014 0.7935 0.7737 0.5991 0.578 0.5494 0.4297 10.93%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 1.60 1.75 1.69 3.62 3.41 3.00 2.35 -
P/RPS 14.00 15.42 14.95 16.12 14.75 13.90 10.40 5.07%
P/EPS 22.53 19.66 23.25 19.84 19.05 22.80 17.99 3.81%
EY 4.44 5.09 4.30 5.04 5.25 4.39 5.56 -3.67%
DY 3.95 3.51 6.27 4.31 4.05 4.33 0.00 -
P/NAPS 1.26 1.39 1.37 1.60 1.54 1.42 1.18 1.09%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 23/10/17 24/10/16 19/10/15 20/10/14 21/10/13 22/10/12 17/10/11 -
Price 1.59 1.75 1.69 3.65 3.40 3.02 2.45 -
P/RPS 13.91 15.42 14.95 16.26 14.71 13.99 10.84 4.23%
P/EPS 22.39 19.66 23.25 20.00 18.99 22.95 18.76 2.98%
EY 4.47 5.09 4.30 5.00 5.26 4.36 5.33 -2.88%
DY 3.97 3.51 6.27 4.27 4.06 4.30 0.00 -
P/NAPS 1.25 1.39 1.37 1.61 1.54 1.43 1.23 0.26%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment